[TEKSENG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TEKSENG] TEK SENG HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 182.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TEKSENG's Result
TEKSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,743 96,032 67,406 39,459 19,182 33,276 10,779 74.10%
PBT 1,469 13,571 7,744 2,536 835 7,725 2,899 -36.46%
Tax -433 -3,655 -1,989 -624 -159 -2,023 -770 -31.89%
NP 1,036 9,916 5,755 1,912 676 5,702 2,129 -38.16%
-
NP to SH 1,036 9,916 5,755 1,912 676 5,702 2,129 -38.16%
-
Tax Rate 29.48% 26.93% 25.68% 24.61% 19.04% 26.19% 26.56% -
Total Cost 23,707 86,116 61,651 37,547 18,506 27,574 8,650 95.96%
-
Net Worth 80,577 78,789 78,651 76,480 65,909 2,470,866 9,181 326.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,227 3,836 - - 63,355 - -
Div Payout % - 52.71% 66.67% - - 1,111.11% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,577 78,789 78,651 76,480 65,909 2,470,866 9,181 326.04%
NOSH 191,851 192,170 191,833 191,200 168,999 6,335,555 13,306 493.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.19% 10.33% 8.54% 4.85% 3.52% 17.14% 19.75% -
ROE 1.29% 12.59% 7.32% 2.50% 1.03% 0.23% 23.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.90 49.97 35.14 20.64 11.35 0.53 81.01 -70.65%
EPS 0.54 5.16 3.00 1.00 0.40 0.09 16.00 -89.57%
DPS 0.00 2.72 2.00 0.00 0.00 1.00 0.00 -
NAPS 0.42 0.41 0.41 0.40 0.39 0.39 0.69 -28.19%
Adjusted Per Share Value based on latest NOSH - 205,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.86 26.63 18.69 10.94 5.32 9.23 2.99 74.04%
EPS 0.29 2.75 1.60 0.53 0.19 1.58 0.59 -37.74%
DPS 0.00 1.45 1.06 0.00 0.00 17.57 0.00 -
NAPS 0.2234 0.2185 0.2181 0.2121 0.1827 6.8508 0.0255 325.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.44 0.35 0.38 0.34 0.48 0.51 0.00 -
P/RPS 3.41 0.70 1.08 1.65 4.23 97.10 0.00 -
P/EPS 81.48 6.78 12.67 34.00 120.00 566.67 0.00 -
EY 1.23 14.74 7.89 2.94 0.83 0.18 0.00 -
DY 0.00 7.77 5.26 0.00 0.00 1.96 0.00 -
P/NAPS 1.05 0.85 0.93 0.85 1.23 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 25/11/05 23/08/05 26/05/05 24/02/05 07/01/05 -
Price 0.44 0.40 0.39 0.37 0.42 0.51 0.52 -
P/RPS 3.41 0.80 1.11 1.79 3.70 97.10 0.64 205.36%
P/EPS 81.48 7.75 13.00 37.00 105.00 566.67 3.25 758.28%
EY 1.23 12.90 7.69 2.70 0.95 0.18 30.77 -88.33%
DY 0.00 6.80 5.13 0.00 0.00 1.96 0.00 -
P/NAPS 1.05 0.98 0.95 0.93 1.08 1.31 0.75 25.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment